[AZRB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -312.25%
YoY- -397.67%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 523,480 520,838 498,636 430,713 504,960 496,648 431,860 13.67%
PBT 24,705 32,760 37,260 -49,914 44,600 41,942 46,056 -33.95%
Tax -12,152 -14,696 -15,756 -11,451 -15,132 -13,582 -13,724 -7.78%
NP 12,553 18,064 21,504 -61,365 29,468 28,360 32,332 -46.74%
-
NP to SH 12,156 17,478 20,644 -61,630 29,036 27,650 30,984 -46.37%
-
Tax Rate 49.19% 44.86% 42.29% - 33.93% 32.38% 29.80% -
Total Cost 510,926 502,774 477,132 492,078 475,492 468,288 399,528 17.79%
-
Net Worth 189,156 185,344 187,183 181,438 226,431 226,508 227,898 -11.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,237 13,827 - - - - - -
Div Payout % 75.99% 79.11% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 189,156 185,344 187,183 181,438 226,431 226,508 227,898 -11.67%
NOSH 277,112 276,550 277,473 276,668 276,709 276,500 276,642 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.40% 3.47% 4.31% -14.25% 5.84% 5.71% 7.49% -
ROE 6.43% 9.43% 11.03% -33.97% 12.82% 12.21% 13.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 188.91 188.33 179.71 155.68 182.49 179.62 156.11 13.54%
EPS 4.39 6.32 7.44 -22.27 10.49 10.00 11.20 -46.41%
DPS 3.33 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6826 0.6702 0.6746 0.6558 0.8183 0.8192 0.8238 -11.77%
Adjusted Per Share Value based on latest NOSH - 276,586
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.59 79.19 75.81 65.48 76.77 75.51 65.66 13.67%
EPS 1.85 2.66 3.14 -9.37 4.41 4.20 4.71 -46.33%
DPS 1.40 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.2818 0.2846 0.2759 0.3443 0.3444 0.3465 -11.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.61 0.81 0.94 1.10 0.87 0.79 0.90 -
P/RPS 0.32 0.43 0.52 0.71 0.48 0.44 0.58 -32.70%
P/EPS 13.91 12.82 12.63 -4.94 8.29 7.90 8.04 44.06%
EY 7.19 7.80 7.91 -20.25 12.06 12.66 12.44 -30.59%
DY 5.46 6.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.21 1.39 1.68 1.06 0.96 1.09 -12.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 31/05/11 25/02/11 30/11/10 27/08/10 26/05/10 -
Price 0.67 0.72 0.81 1.01 1.02 0.80 0.75 -
P/RPS 0.35 0.38 0.45 0.65 0.56 0.45 0.48 -18.97%
P/EPS 15.27 11.39 10.89 -4.53 9.72 8.00 6.70 73.09%
EY 6.55 8.78 9.19 -22.06 10.29 12.50 14.93 -42.23%
DY 4.98 6.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.20 1.54 1.25 0.98 0.91 5.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment